Laserfiche WebLink
EXHIBIT L <br />STROH PIT PHASE II <br />MAXIMUM OF 156,000 cy STOCKPILED <br />TASK LIST (DIRECT COSTS) <br /> <br />NO. <br />TASK DESCRIPTION TASK <br />HOURS <br />DIRECT COST <br />001 Backfillin and Slo e Gradin 0.5:1 TO 3:1 120,814 c 120 $ 16,326 <br />002 Doze shale from it floor 64,756 c 300ft 221 $ 53,347 <br />003 S read Liner Material $0.80/c NA $ 51,805 <br />004 Pond liner- moisture conditionin , blendin , radio , ect... NA $ 6,476 <br />005 Pond Liner QA/ C NA $ 2,000 <br />006 To soil re lacement; 18,199c $0.58/c NA $ 19,519 <br />007 Pond Dewaterin -filled it NA $ 2,262 <br />008 Perferated i e drain and instalation NA $ 17,550 <br />009 Reve elate Surroundin 10.43 acres $236/ac NA $ 2,461 <br />010 Mobilization/ Demob.of Reclamation E ui ment NA $ 500 <br />SUBTOTALS 341 $ 172,246 <br />TOTAL DIRECT COST = $ 172,246 <br />OVERHEAD AND PROFIT <br />INDIRECT Liability insurance @ 1.55% of direct costs <br />Performance bond @ 1.05% of direct costs <br />$ 2,670 <br />$ 1,809 <br />$ 186 <br />Job superintendent costs, 5.5 hrs @ $33.88/Irr <br />Profit nn 10% of duect costs <br />TOTAL O&P = $ 21,889 <br />CONTRACT AMOUNT (direct+O&P) _ $ 194,135 <br />PROJECT MANAGEMENT <br />Engineering work and/or contract/bid preparation @ 4.25% of cntr. $ 8,251 <br />Reclaimation management and/or administration @ 5% of cntr. $ 9,707 <br />TOTAL INDIRECT COST = $ 39,847 <br />TOTAL BOND AMOUNT = $ 212,093 <br />